MIRA INFORM REPORT

 

 

Report Date :

26.04.2012

 

IDENTIFICATION DETAILS

 

Name :

VALVITALIA S.P.A.

 

 

Registered Office :

Via Tortona, 69 27055 - Rivanazzano Terme (PV) IT-

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

17.12.2007

 

 

Legal Form :

Joint stock company with sole shareholder

 

 

Line of Business :

Manufacture of soldered tubes and pipes and similars

 

 

No. of Employees :

750

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

250.000 - Eur

Status :

Satisfactory

Payment Behaviour :

No complaints

Litigation :

Clear

 


NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – September 30, 2011

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

Italy

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name and address

 

Valvitalia S.p.A.

 

Via

Tortona,

69

 

27055

- Rivanazzano Terme

(PV)

-IT-

 

 

Summary

 

Fiscal Code

:

05962420963

Legal Form

:

Joint stock company with sole shareholder

start of Activities

:

31/12/2007

Turnover Range

:

over 129.114.224 Eur

Number of Employees

:

from 750 to 1000

 

 

Credit Analysis

 

Credit Opinion

:

250.000 - Eur

 

 

Highlights

 

On 8.1.2009 the subject took over by merging 2 companies :

 

VALVITALIA S.P.A - fiscal code 01942910181

 

Tecnoforge SpA - fiscal code 12638010152.

 

Following the merging the subject changed style from Valvitalia Holding SpA to

 

the current one and moved to the present address.

 

****

 

Even though turnover figures for 2010 show a decrease if compared to the previous

 

year, we need to stress that during these years subject has strenghned its portfolio

 

and has positively faced the financial crisis.

 

Financial accounts for 2011 are not available yet.

 

Business transactions on credit basis are feasible.

 

Activity

 

Manufacture of soldered tubes and pipes and similars

Manufacture of other taps and valves

 

Legal Data

 

Legal Form : Joint stock company with sole shareholder

Fiscal Code : 05962420963

 

Chamber of Commerce no. : 1862164 of Milano

 

Chamber of Commerce no. : 171091 of Piacenza

 

Chamber of Commerce no. : 382857 of Padova

 

Chamber of Commerce no. : 261465 of Pavia since 14/01/2009

 

Chamber of Commerce no. : 319981 of Varese

 

Chamber of Commerce no. : 331637 of Vicenza

 

V.A.T. Code : 05962420963

 

Establishment date

: 17/12/2007

Start of Activities

: 31/12/2007

Legal duration

: 31/12/2050

Nominal Capital

: 132.600.000

Eur

Subscribed Capital

: 130.000.000

Eur

Paid up Capital

: 130.000.000

Eur

 

Members

 

 

Ruggeri

Salvatore

 

 

 

Born in Patti

(ME)

on 15/06/1949

- Fiscal Code : RGGSVT49H15G377G

 

 

 

Residence :

Via

Tortona

, 69

- 27055

Rivanazzano

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Managing Director

30/04/2010

 

 

Board Chairman

30/04/2010

 

 

 

 

No Protests registered

 

 

Cirla

Giorgio

 

 

 

Born in Lanzo d'Intelvi

(CO)

on 29/02/1940

- Fiscal Code : CRLGRG40B29E444A

 

 

 

Residence :

Corso

Venezia 36

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2010

 

 

 

 

No Protests registered

 

 

Ellis

Anthony Wenman

 

 

 

Born in Basildon

on 20/03/1961

- Fiscal Code : LLSNHN61C20Z114Z

 

 

 

Residence :

Corso

Venezia 36

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2010

 

 

Attorney with special power

08/01/2009

 

 

 

 

No Protests registered

 

 

Brera

Luisa

 

 

 

Born in Voghera

(PV)

on 08/04/1956

- Fiscal Code : BRRLSU56D48M109U

 

 

 

Residence :

Via

Sormani Gavina Maria

, 11

- 27058

Voghera

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/01/2009

 

 

 

 

No Protests registered

 

 

Pastori

Andrea

 

 

 

Born in Pavia

(PV)

on 05/03/1974

- Fiscal Code : PSTNDR74C05G388V

 

 

 

Residence :

Via

Volturno

, 39

- 27058

Voghera

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

 

 

No Protests registered

 

 

Maffi

Alberto

 

 

 

Born in Borgonovo Val Tidone

(PC)

on 27/02/1959

- Fiscal Code : MFFLRT59B27B025C

 

 

 

Residence :

Via

Xxv Aprile

, 42

- 29011

Borgonovo Val Tidone

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

 

 

No Protests registered

 

 

Saroni

Stefano

 

 

 

Born in Stradella

(PV)

on 16/09/1963

- Fiscal Code : SRNSFN63P16I968C

 

 

 

Residence :

Via

Primo Vicolo Privato

, 4

- 27040

Rovescala

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

 

 

No Protests registered

 

 

Bernini

Giuseppe

 

 

 

Born in Broni

(PV)

on 03/11/1957

- Fiscal Code : BRNGPP57S03B201C

 

 

 

Residence :

Via

Pietro Gobetti

, 13/A

- 29015

Castel San Giovanni

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

 

 

No Protests registered

 

 

Maini

Massimo

 

 

 

Born in Castel San Giovanni

(PC)

on 28/09/1966

- Fiscal Code : MNAMSM66P28C261W

 

 

 

Residence :

Via

S.s. Liberata E Faustina

, 13

- 29010

Pianello Val Tidone

(PC)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

 

 

No Protests registered

 

 

Valvitalia Holding S.p.a.

 

 

 

 

 

 

Residence :

Corso

Venezia

, 36

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Sole partner

 

 

 

 

 

No Protests registered

 

 

Zapparoli

Paolo

 

 

 

Born in Varese

(VA)

on 12/01/1965

- Fiscal Code : ZPPPLA65A12L682W

 

 

 

Residence :

Via

Mercerie Street

, 10

- 10013

New York

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2010

 

 

 

 

No Protests registered

 

 

Cirla

Matteo

 

 

 

Born in Cantu'

(CO)

on 22/10/1969

- Fiscal Code : CRLMTT69R22B639U

 

 

 

Residence :

Via

Pietro Calvi

, 1

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

02/05/2011

 

 

 

 

No Protests registered

 

 

Gregotti

Alessandro Cesare

 

 

 

Born in Milano

(MI)

on 04/04/1972

- Fiscal Code : GRGLSN72D04F205L

 

 

 

Residence :

Via

Legnone

, 19

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/01/2009

 

 

 

 

No Protests registered

 

 

Ruggeri

Massimiliano

 

 

 

Born in Roma

(RM)

on 14/01/1974

- Fiscal Code : RGGMSM74A14H501N

 

 

 

Residence :

Corso

Venzia 36

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Responsible

 

 

 

Director

30/04/2010

 

 

Procurator

08/01/2009

 

 

 

 

No Protests registered

 

 

Nonna

Aldo

 

 

 

Born in Voghera

(PV)

on 01/12/1960

- Fiscal Code : NNNLDA60T01M109D

 

 

 

Residence :

Via

Garibaldi

, 75

- 27058

Voghera

(PV)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

12/01/2011

 

 

 

 

No Protests registered

 

 

Balzarotti

Daniele

 

 

 

Born in Milano

(MI)

on 08/07/1953

- Fiscal Code : BLZDNL53L08F205A

 

 

 

Residence :

Via

C. Battisti

, 4

- 24060

Brusaporto

(BG)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

08/01/2009

 

 

 

 

No Protests registered

 

 

D'angelillo

Umberto

 

 

 

Born in Roma

(RM)

on 18/06/1963

- Fiscal Code : DNGMRT63H18H501T

 

 

 

Residence :

Via

A. Sagredo

, 27

- 30100

Venezia

(VE)

- IT -

 

Position

Since

Shares Amount

% Ownership

Attorney with special power

08/01/2009

 

 

Procurator

12/01/2011

 

 

 

 

No Protests registered

 

 

Ruggeri

Luca

 

 

 

Born in Voghera

(PV)

on 17/07/1981

- Fiscal Code : RGGLCU81L17M109K

 

 

 

Residence :

Via

Brera

, 3

- 20100

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/04/2010

 

 

Procurator

14/10/2010

 

 

 

 

No Protests registered

 

 

Yahia

Ariel Angel

 

 

 

Born in Buenos Aires

on 26/07/1973

- Fiscal Code : YHARNG73L26Z600B

 

Position

Since

Shares Amount

% Ownership

Procurator

02/02/2012

 

 

 

 

No Protests registered

 

Companies connected to members *

 

*checkings have been performed on a national scale.

 

In this module are listed the companies in which members hold or have holded positions.

 

 

RUGGERI

SALVATORE

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

DELTA VALVES EUROPE S.R.L. IN FORMA ABBREVIATA D.V.E SRL

Rivanazzano (PV) - IT -

03249020961

Sole Director

Withdrawn

Ceased

DRESSER ITALIA S.R.L.

Casavatore (NA) - IT -

00275470631

Person in charge

Withdrawn

Ceased

E.P.V. ENGINEERING PRODUCTION VALVES S.R.L.

Cambiago (MI) - IT -

02948430166

Sole Director

Withdrawn

Ceased

ENERGY HOLDING S.P.A.

Voghera (PV) - IT -

02084680582

Procurator

Withdrawn

Ceased

FINVALV S.R.L.

Rivanazzano Terme (PV) - IT -

01972270183

Board Chairman

Active

Registered

FONDAZIONE COMUNITARIA DELLA PROVINCIA DI PAVIA - O.N.L.U.S.

Pavia (PV) - IT -

01943680189

Director

Withdrawn

Registered

FRIULCO S.R.L.

Rivanazzano Terme (PV) - IT -

02440730188

Director

Active

Registered

GROVE ITALIA - S.P.A.

Voghera (PV) - IT -

00180470189

Director

Withdrawn

Ceased

GROVE ITALIA - S.P.A.

Voghera (PV) - IT -

00180470189

Procurator

Withdrawn

Ceased

GROVE S.P.A.

Voghera (PV) - IT -

01322020064

Managing Director

Withdrawn

Ceased

GROVE S.P.A.

Voghera (PV) - IT -

01322020064

Sole Director

Withdrawn

Ceased

GROVE S.R.L.

Milano (MI) - IT -

02909210151

Managing Director

Withdrawn

Ceased

GROVE S.R.L.

Milano (MI) - IT -

02909210151

Director

Withdrawn

Ceased

GROVE VALVE SYSTEMS S.P.A.

Bollate (MI) - IT -

00613200187

Procurator

Withdrawn

Ceased

HYDROS - S.R.L.

Pavia (PV) - IT -

01010730180

Sole Director

Withdrawn

Ceased

INTERVALV S.P.A.

Milano (MI) - IT -

05242500964

Director

Withdrawn

Registered

INTERVALV S.P.A.

Milano (MI) - IT -

05242500964

Board Chairman

Withdrawn

Registered

ITALIAN TRADING HOUSE S.R.L. O IN FORMA ABBREVIATA ITH S.R.L.

Voghera (PV) - IT -

02218780183

Board Chairman

Active

Registered

MAXERRE VIAGGI S.R.L.

Voghera (PV) - IT -

01695640183

Director

Active

Registered

MAXERRE VIAGGI S.R.L.

Voghera (PV) - IT -

01695640183

Board Chairman

Active

Registered

RING-O VALVE S.P.A.

Dubino (SO) - IT -

00159140144

Director

Withdrawn

Ceased

RUGGERI HOLDING S.R.L.

Torrazza Coste (PV) - IT -

02211480187

Sole Director

Withdrawn

Registered

TECNOFORGE S.P.A.

Rivanazzano (PV) - IT -

12638010152

Sole Director

Withdrawn

Ceased

TORMENE GAS TECHNOLOGY S.P.A.

Due Carrare (PD) - IT -

03531140287

Sole Director

Withdrawn

Ceased

VALVITALIA HOLDING S.P.A.

Milano (MI) - IT -

05957460966

Managing Director

Active

Registered

VALVITALIA HOLDING S.P.A.

Milano (MI) - IT -

05957460966

Director

Active

Registered

VALVITALIA HOLDING S.P.A.

Milano (MI) - IT -

05957460966

Board Chairman

Active

Registered

VALVITALIA S.P.A.

Rivanazzano (PV) - IT -

01942910181

Managing Director

Withdrawn

Ceased

VALVITALIA S.P.A.

Rivanazzano (PV) - IT -

01942910181

Managing Director

Withdrawn

Ceased

VALVITALIA S.P.A.

Rivanazzano (PV) - IT -

01942910181

Board Chairman

Withdrawn

Ceased

 

 

RUGGERI

MASSIMILIANO

 

Firm's Style

Seat

Fiscal Code

Position

Position Status

Firm's Status

DELTA VALVES EUROPE S.R.L. IN FORMA ABBREVIATA D.V.E SRL

Rivanazzano (PV) - IT -

03249020961

Procurator

Withdrawn

Ceased

E.P.V. ENGINEERING PRODUCTION VALVES S.R.L.

Cambiago (MI) - IT -

02948430166

Procurator

Withdrawn

Ceased

FINVALV S.R.L.

Rivanazzano Terme (PV) - IT -

01972270183

Director

Active

Registered

HYDROS - S.R.L.

Pavia (PV) - IT -

01010730180

Procurator

Withdrawn

Ceased

ITALIAN TRADING HOUSE S.R.L. O IN FORMA ABBREVIATA ITH S.R.L.

Voghera (PV) - IT -

02218780183

Director

Active

Registered

MAXERRE VIAGGI S.R.L.

Voghera (PV) - IT -

01695640183

Procurator

Active

Registered

VALVITALIA HOLDING S.P.A.

Milano (MI) - IT -

05957460966

Director

Active

Registered

VALVITALIA S.P.A.

Rivanazzano (PV) - IT -

01942910181

Director

Withdrawn

Ceased

VALVITALIA S.P.A.

Rivanazzano (PV) - IT -

01942910181

Procurator

Withdrawn

Ceased

 

The indication "REGISTERED" as Firm Status could refer to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

 

 

Capital Shareholders

 

Shareholders' list as at date of data collection:

 

Firm's Style / Name

Seat / Residence

Fiscal Code

Owned Shares

% Ownership

Valvitalia Holding S.p.a.

Milano - IT -

05957460966

 

100,00

 

Direct Participations

 

The Company under review has participations in the following Companies:

 

Firm's Style

Seat

Fiscal Code

Owned Shares Amount

% Ownership

since

until

Share Status

Valvitalia S.p.a.

Rivanazzano - IT -

01942910181

 

100,00

 

 

Ceased

 

Firm's location and structure

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

 

since 14/01/2009

 

 

 

 

 

Via

Tortona

, 69

- 27055

- Rivanazzano

(PV)

- IT -

 

 

 

 

PHONE

: 0383/945911

 

 

 

 

FAX

: 0383/9459960

 

 

 

 

Email

: info@valvitalia.com

 

-

Branch

(Factory )

since 14/01/2009

 

 

 

 

 

Via

Meucci

, 13

- 27055

- Rivanazzano

(PV)

- IT -

 

-

Branch

(Factory )

since 14/01/2009

 

 

 

 

 

Via

Della Stazione

- 27040

- Arena Po

(PV)

- IT -

 

-

Branch

(Factory )

since 14/01/2009

 

 

 

 

 

Via

Emilia Pavese

, 38

- 29015

- Castel San Giovanni

(PC)

- IT -

 

-

Branch

(Factory )

since 14/01/2009

 

 

 

 

 

Via

Soastene

, 24

- 36040

- Brendola

(VI)

- IT -

 

-

Branch

(Sales office )

since 14/01/2009

 

 

 

 

 

Via

Mazzini

, 30

- 21052

- Busto Arsizio

(VA)

- IT -

 

-

Branch

(Factory )

since 14/01/2009

 

 

 

 

 

Via

Campolongo

, 97

- 35020

- Due Carrare

(PD)

- IT -

 

 

 

 

Trading Style: VALVITALIA S.P.A. - SYSTEMS DI

 

 

 

 

Employees

: 831

 

Fittings and Equipment for a value of 14.130.000

Eur

 

Stocks for a value of 73.860.000

Eur

 

Work in progress for a value of 810.000

Eur

 

Trade organization: direct or by agents.

The company sells in Italy and abroad.

The company 's mainly customers are companies.

 

The firm operates abroad as importer / exporter. .

Financial means used for sale: bank transfers and bank orders.

Main used payment modalities are by cash orders and bank transfers.

 

Export is mainly towards:

- Europa

 

- Asia

 

- America

 

 

Traded Brands / Suppliers

 

- GARDANET SRL

 

Historical Information and/or Firm's Status

 

 

COMPANY STYLE MODIFICATIONS:

 

Former Style

New Style

Changement Date

VALVITALIA FINANZIARIA S.P.A.

Valvitalia SpA

14/01/2009

 

EX-MEMBERS / EX-POSITIONS

 

 

Ruggeri

Salvatore

 

 

 

Born in Patti

on 15/06/1949

- Fiscal Code : RGGSVT49H15G377G

 

 

 

Residence :

Via

Tortona

, 69

- 27055

Rivanazzano

(PV)

- IT -

 

Ex-Postions

Director

 

 

Cirla

Giorgio

 

 

 

Born in Lanzo d'Intelvi

on 29/02/1940

- Fiscal Code : CRLGRG40B29E444A

 

 

 

Residence :

Via

Balbo Cesare

, 3

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Cuneo

Gianfilippo

 

 

 

Born in Savona

on 09/06/1942

- Fiscal Code : CNUGFL42H09I480J

 

 

 

Residence :

Localita'

Iscasco

, 2

- 17100

Savona

(SV)

- IT -

 

Ex-Postions

Director

 

 

Palandri

Enrico

 

 

 

Born in Milano

on 02/10/1962

- Fiscal Code : PLNNRC62R02F205G

 

 

 

Residence :

Via

Torino

, 71

- 10060

Airasca

(TO)

- IT -

 

Ex-Postions

Director

 

 

Vasapolli

Guido

 

 

 

Born in Torino

on 22/05/1960

- Fiscal Code : VSPGDU60E22L219D

 

 

 

Residence :

Strada

Guido Volante

, 132/A

- 10133

Torino

(TO)

- IT -

 

Ex-Postions

Temporary Auditor

 

 

Cesa Bianchi

Franco

 

 

 

Born in Erba

on 07/11/1944

- Fiscal Code : CSBFNC44S07D416Q

 

 

 

Residence :

Via

Pietro Tamburini

, 4

- 20100

Milano

(MI)

- IT -

 

Ex-Postions

Director

 

 

Perelli

Francesca

 

 

 

Born in Broni

on 13/01/1976

- Fiscal Code : PRLFNC76A53B201P

 

 

 

Residence :

Piazza

Dante

, 16

- 27045

Casteggio

(PV)

- IT -

 

Ex-Postions

Attorney with special power

 

 

Scovenna

Giovanni

 

 

 

Born in Pavia

on 13/09/1969

- Fiscal Code : SCVGNN69P13G388I

 

 

 

Residence :

Corso

Venezia 36

- 20121

Milano

(MI)

- IT -

 

Ex-Postions

Director

Attorney with special power

Procurator

 

CEASINGS/INCORPORATIONS/MERGES:

 

 

Project of merging by taking over of

 

 

 

Tecnoforge S.p.a.

 

 

 

Via

Tortona

, 69

, 27055

, Rivanazzano

(PV)

- IT -

 

 

 

Fiscal Code: 12638010152

 

 

 

Date

Merging/splitting-up project :

03/10/2008

 

 

The firm absorbed by merging of

 

 

 

Valvitalia S.p.a.

 

 

 

Via

Tortona

, 69

, 27055

, Rivanazzano

(PV)

- IT -

 

 

 

Fiscal Code: 01942910181

 

 

 

Date

:

08/01/2009

 

 

The firm absorbed by merging of

 

 

 

Tecnoforge S.p.a.

 

 

 

Via

Tortona

, 69

, 27055

, Rivanazzano

(PV)

- IT -

 

 

 

Fiscal Code: 12638010152

 

 

 

Date

:

08/01/2009

 


Protests

 

Protests checking on the subject firm has given a negative result.

 

Data Base Prejudicial Events Search

 

Search performed on a National Scale

 

 

 

Prejudicial Events Search Result: NEGATIVE

 

Search performed on a specialized data base.

 

Legal Procedures

 

None reported, standing to the latest received edition of the Official Publications.

 

Bankers

 

The firm operates with:

 

Bank Name

Agency Name

Address

ZIP Code

City

ABI Code

CAB Code

B.CA NAZIONALE DEL LAVORO SPA

 

 

 

 

1005

0

INTESA SANPAOLO SPA

RIVANAZZANO

PIAZZA CORNAGGIA 63

27055

Rivanazzano (PV)

3069

56140

 

Financial and Economical Analysis

 

Subject under review started the activities in 2007.

The eonomic-financial analysis is based on the latest 3 b/s.

Unstable economic results mark the company's financial state of affairs. yet with a positive result in the 2010 (r.o.e. 0,13%). In the last financial year a drop in sales has been registered (-19,6%).

The operating result in 2010 was positive (2,97%) falling within the field's average.

The amount of the operating result for the year 2010 is of Eur. 13.244.231 recording a drop as opposed to the year before (-69,05%).

A gross operating margine for a value of Eur. 29.072.190 was reached. showing a downward trend as opposed to the previous year.

The company has an excellent net worth if compared to its debts, with a low indebtedness (0,58) increasing compared to last year (0,55)

The management generated equity capital for an amount of Eur. 155.824.528 , unchanged if compared to 2009.

During the last financial year debts totalled Eur. 267.639.936 (Eur. 141.700.431 of which were m/l term debts) , a more or less stable value.

Financial indebdtedness is under control whereas debts to suppliers are frequent besides being higher than sector's average.

Liquid assets are good.

Trade credits average terms are slow, on average 139,44 days. also in relation to the average of the sector.

The financial management generated a cash flow of Eur. 16.014.135.

In the last financial year labour cost was of Eur. 39.492.149, with a 15,25% incidence on total costs of production. , whereas the incidence of such costs on sales revenues is equal to 14,51%.

High incidence of financial charges on turnover.


Financial Data

 

 

 

Complete balance-sheet for the year

31/12/2010

(in Eur

x 1 )

 

Item Type

Value

Sales

272.212.228

Profit (Loss) for the period

209.274

 

 

 

Complete balance-sheet for the year

31/12/2009

(in Eur

x 1 )

 

Item Type

Value

Sales

338.599.913

Profit (Loss) for the period

15.321.320

 

 

 

Complete balance-sheet for the year

31/12/2008

(in Eur

x 1 )

 

Item Type

Value

Profit (Loss) for the period

-3.806.633

 

 

 

Complete balance-sheet for the year

31/12/2007

(in Eur

x 1 )

 

Item Type

Value

Profit (Loss) for the period

-158.022


Balance Sheets

 

From our constant monitoring of the relevant Public Administration offices, no more recent balance sheets result to have been filed.

 

- Balance Sheet as at 31/12/2010 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2009 - 12 Mesi - Currency: Eur - Amounts x 1

 

- Balance Sheet as at 31/12/2008 - 12 Mesi - Currency: Eur - Amounts x 1

 

Years

2010

2009

2008

BALANCE SHEET ACCOUNTS

 

ASSETS

 

 

 

CREDITS VS PARTNERS

 

 

 

. Deposits not yet withdrawn

 

 

 

. Deposits already withdrawn

 

 

 

Total credits vs partners

 

 

 

FIXED ASSETS

 

 

 

. INTANGIBLE FIXED ASSETS

 

 

 

. . Start-up and expansion expenses

7.700

11.550

15.399

. . Research,develop. and advert.expens.

2.528.412

226.150

 

. . Industrial patent rights

683.367

1.336.300

 

. . Concessions,licenses,trademarks,etc.

17.182.395

18.160.263

 

. . Goodwill

110.945.517

117.756.585

 

. . Assets in formation and advance paymen.

 

10.200

 

. . Other intangible fixed assets

2.434.693

2.985.927

822.672

. Total Intangible Fixed Assets

133.782.084

140.486.975

838.071

. TANGIBLE FIXED ASSETS

 

 

 

. . Real estate

38.562.438

39.460.334

 

. . Plant and machinery

10.695.222

11.780.839

 

. . Industrial and commercial equipment

3.432.216

3.627.654

 

. . Other assets

1.330.375

1.499.693

 

. . Assets under construction and advances

4.997.373

401.124

 

. Total Tangible fixed assets

59.017.624

56.769.644

 

. FINANCIAL FIXED ASSETS

 

 

 

. . Equity investments

24.325.430

9.150.312

189.787.254

. . . Equity invest. in subsidiary companies

23.918.488

8.743.370

189.787.254

. . . Equity invest. in associated companies

403.203

403.203

 

. . . Equity invest. in holding companies

 

 

 

. . . Equity invest. in other companies

3.739

3.739

 

. . Financial receivables

35.452

17.013

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

35.452

17.013

 

. . . Receivab due from subsidiaries

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from assoc.comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from holding comp.

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . . Receivables due from third parties

35.452

17.013

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

35.452

17.013

 

. . Other securities

 

 

 

. . Own shares

 

 

 

. . . Total nominal value

 

 

 

. Total financial fixed assets

24.360.882

9.167.325

189.787.254

Total fixed assets

217.160.590

206.423.944

190.625.325

CURRENT ASSETS

 

 

 

. INVENTORIES

 

 

 

. . Raw materials and other consumables

31.999.007

29.774.702

 

. . Work in progress and semimanufactured

30.968.085

38.943.430

 

. . Work in progress on order

807.006

1.901.989

 

. . Finished goods

9.782.478

12.600.899

 

. . Advance payments

305.070

9.167

 

. Total Inventories

73.861.646

83.230.187

 

. CREDITS NOT HELD AS FIXED ASSETS

 

 

 

. . Within 12 months

112.936.184

122.095.848

2.314.633

. . Beyond 12 months

2.907.606

3.623.768

 

. . Trade receivables

101.425.514

106.259.046

 

. . . . Within 12 months

101.425.514

106.259.046

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from subsid. comp.

1.532.635

4.732.959

 

. . . . Within 12 months

1.532.635

4.732.959

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from assoc. comp.

51.965

215.904

 

. . . . Within 12 months

51.965

215.904

 

. . . . Beyond 12 months

 

 

 

. . Receivables due from holding comp.

2.425.504

536.489

1.453.657

. . . . Within 12 months

2.425.504

536.489

1.453.657

. . . . Beyond 12 months

 

 

 

. . Fiscal Receivables

4.383.607

9.352.074

838.689

. . . . Within 12 months

4.383.607

9.352.074

838.689

. . . . Beyond 12 months

 

 

 

. . Receivables for anticipated taxes

2.907.606

3.623.768

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

2.907.606

3.623.768

 

. . Receivables due from third parties

3.116.959

999.376

22.287

. . . . Within 12 months

3.116.959

999.376

22.287

. . . . Beyond 12 months

 

 

 

. Total Credits not held as fixed assets

115.843.790

125.719.616

2.314.633

. FINANCIAL ASSETS

 

 

 

. . Equity invest. in subsidiary comp.

 

 

 

. . Equity invest. in associated companies

 

 

 

. . Equity invest. in holding companies

 

 

 

. . Other equity investments

 

 

 

. . Own shares

 

 

 

. . . Total nominale value

 

 

 

. . Other securities

 

 

 

. Total Financial Assets

 

 

 

. LIQUID FUNDS

 

 

 

. . Bank and post office deposits

35.491.703

24.807.106

271.499

. . Checks

7.636

 

 

. . Banknotes and coins

18.931

15.514

 

. Total Liquid funds

35.518.270

24.822.620

271.499

Total current assets

225.223.706

233.772.423

2.586.132

ADJUSTMENT ACCOUNTS

 

 

 

. Discount on loans

 

 

 

. Other adjustment accounts

 

3.200.314

10.000

Total adjustments accounts

2.865.819

3.200.314

10.000

TOTAL ASSETS

445.250.115

443.396.681

193.221.457

 

 

 

 

LIABILITIES

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

. Capital stock

130.000.000

130.000.000

130.000.000

. Additional paid-in capital

 

 

 

. Revaluation reserves

 

 

 

. Legal reserve

766.066

 

 

. Reserve for Own shares

 

 

 

. Statute reserves

 

 

 

. Other reserves

15.205.376

14.258.589

 

. Accumulated Profits (Losses)

9.643.812

-3.964.655

-158.022

. Profit( loss) of the year

209.274

15.321.320

-3.806.633

. Advances on dividends

 

 

 

. Partial loss of the year Coverage

 

 

 

Total Stockholders'Equity

155.824.528

155.615.254

126.035.345

RESERVES FOR RISKS AND CHARGES

 

 

 

. . Reserve for employee termination indem.

63.501

58.073

 

. . Taxation fund, also differed

8.184.902

8.675.353

 

. . Other funds

7.883.251

13.743.228

 

Total Reserves for Risks and Charges

16.131.654

22.476.654

 

Employee termination indemnities

5.465.165

5.775.684

 

ACCOUNTS PAYABLE

 

 

 

. . . . Within 12 months

125.939.505

111.036.846

16.798.033

. . . . Beyond 12 months

141.700.431

148.420.717

50.300.000

. . Bonds

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Convertible bonds repayable

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to shareholders for financing

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to banks

134.515.024

141.580.600

50.300.056

. . . . Within 12 months

7.814.593

8.159.883

56

. . . . Beyond 12 months

126.700.431

133.420.717

50.300.000

. . Due to other providers of finance

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Advances from customers

29.077.014

18.938.301

 

. . . . Within 12 months

29.077.014

18.938.301

 

. . . . Beyond 12 months

 

 

 

. . Trade payables

70.480.171

63.907.050

309.644

. . . . Within 12 months

70.480.171

63.907.050

309.644

. . . . Beyond 12 months

 

 

 

. . Securities issued

 

 

 

. . . . Within 12 months

 

 

 

. . . . Beyond 12 months

 

 

 

. . Due to subsidiary companies

5.553.261

4.499.628

 

. . . . Within 12 months

5.553.261

4.499.628

 

. . . . Beyond 12 months

 

 

 

. . Due to associated companies

178.621

252.455

 

. . . . Within 12 months

178.621

252.455

 

. . . . Beyond 12 months

 

 

 

. . Due to holding companies

16.444.792

16.668.308

16.488.333

. . . . Within 12 months

1.444.792

1.668.308

16.488.333

. . . . Beyond 12 months

15.000.000

15.000.000

 

. . Due to the tax authorities

1.357.563

2.456.711

 

. . . . Within 12 months

1.357.563

2.456.711

 

. . . . Beyond 12 months

 

 

 

. . Due to social security and welfare inst.

2.577.783

3.142.527

 

. . . . Within 12 months

2.577.783

3.142.527

 

. . . . Beyond 12 months

 

 

 

. . Other payables

7.455.707

8.011.983

 

. . . . Within 12 months

7.455.707

8.011.983

 

. . . . Beyond 12 months

 

 

 

Total accounts payable

267.639.936

259.457.563

67.098.033

ADJUSTMENT ACCOUNTS

 

 

 

. Agio on loans

 

 

 

. Other adjustment accounts

 

71.526

88.079

Total adjustment accounts

188.832

71.526

88.079

TOTAL LIABILITIES

445.250.115

443.396.681

193.221.457

 

 

 

 

 

 

MEMORANDUM ACCOUNTS

 

Third party goods

 

 

 

Investment accounts

 

 

 

Risk accounts

 

 

 

Civil and fiscal norms relation

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

VALUE OF PRODUCTION

 

 

 

. Revenues from sales and services

272.212.228

338.599.913

 

. Changes in work in progress

-10.093.767

-11.535.011

 

. Changes in semi-manufact. products

-1.094.983

-2.718.091

 

. Capitalization of internal work

3.160.515

 

 

. Other income and revenues

8.057.327

8.486.425

177.216

. . Contributions for operating expenses

 

 

 

. . Different income and revenues

8.057.327

8.486.425

177.216

Total value of production

272.241.320

332.833.236

177.216

PRODUCTION COSTS

 

 

 

. Raw material,other materials and consum.

133.079.414

142.502.324

 

. Services received

66.586.036

70.709.691

430.647

. Leases and rentals

2.496.796

2.799.791

 

. Payroll and related costs

39.492.149

42.179.654

 

. . Wages and salaries

29.211.916

31.654.704

 

. . Social security contributions

8.436.581

8.857.074

 

. . Employee termination indemnities

1.726.172

1.546.497

 

. . Pension and similar

 

 

 

. . Other costs

117.480

121.379

 

. Amortization and depreciation

15.804.861

18.678.196

109.920

. . Amortization of intangible fixed assets

10.402.705

13.136.023

109.920

. . Amortization of tangible fixed assets

5.242.711

5.369.754

 

. . Depreciation of tangible fixed assets

 

14.408

 

. . Writedown of current receiv.and of liquid

159.445

158.011

 

. Changes in raw materials

-2.224.306

2.239.793

 

. Provisions to risk reserves

95.888

1.199.277

 

. Other provisions

2.214.010

8.016.844

 

. Other operating costs

1.452.241

1.713.298

1.272

Total production costs

258.997.089

290.038.868

541.839

Diff. between value and cost of product.

13.244.231

42.794.368

-364.623

FINANCIAL INCOME AND EXPENSE

 

 

 

. Income from equity investments

 

 

 

. . In subsidiary companies

 

 

 

. . In associated companies

 

 

 

. . In other companies

 

 

 

. Other financial income

 

253.583

36.936

. . Financ.income from receivables

 

 

 

. . . Towards subsidiary companies

 

 

 

. . . Towards associated companies

 

 

 

. . . Towards holding companies

 

 

 

. . . Towards other companies

 

 

 

. . Financ.income from secur. t.f.assets

 

 

 

. . Financ.income from secur. cur.assets

 

 

 

. . Financ.income other than the above

 

253.583

36.936

. . . - Subsidiary companies

 

 

 

. . . - Associated companies

 

 

 

. . . - Holding companies

 

 

 

. . . - Other companies

 

 

 

. Interest and other financial expense

-8.283.623

-13.266.368

-4.923.664

. . Towards subsidiary companies

 

 

 

. . Towards associated companies

 

 

 

. . Towards holding companies

 

 

 

. . Towards other companies

-8.283.623

-166.085

 

Total financial income and expense

-8.283.623

-13.012.785

-4.886.728

ADJUSTMENTS TO FINANCIAL ASSETS

 

 

 

. Revaluations

 

 

 

. . Of equity investments

 

 

 

. . Of financ.fixed assets not repres.E.I.

 

 

 

. . Of securities incl.among current assets

 

 

 

. Devaluation

 

 

 

. . Of equity investments

 

 

 

. . Of financial fixed assets (no equity inv)

 

 

 

. . Of securities included among current ass

 

 

 

Total adjustments to financial assets

 

 

 

EXTRAORDINARY INCOME AND EXPENSE

 

 

 

. Extraordinary income

499.736

627.375

1.034

. . Gains on disposals

 

 

 

. . Other extraordinary income

499.736

627.375

1.034

. Extraordinary expense

-1.093.153

-706.360

 

. . Losses on disposals

 

 

 

. . Taxes relating to prior years

 

 

 

. . Other extraordinary expense

-1.093.153

-706.360

 

Total extraordinary income and expense

-593.417

-78.985

1.034

Results before income taxes

4.367.191

29.702.598

-5.250.317

. Taxes on current income

4.157.917

14.381.278

-1.443.684

. . current taxes

4.157.917

15.549.042

 

. . differed taxes(anticip.)

 

-1.167.764

 

. Net income for the period

209.274

15.321.320

-3.806.633

. Adjustments in tax regulations pursuance

 

 

 

. Provisions in tax regulations pursuance

 

 

 

. Profit (loss) of the year

209.274

15.321.320

-3.806.633

 

RATIOS

Value Type

as at 31/12/2010

as at 31/12/2009

as at 31/12/2008

Sector Average

COMPOSITION ON INVESTMENT

 

 

 

 

 

Rigidity Ratio

Units

0,49

0,47

0,99

0,26

Elasticity Ratio

Units

0,51

0,53

0,01

0,73

Availability of stock

Units

0,17

0,19

n.c.

0,23

Total Liquidity Ratio

Units

0,34

0,34

0,01

0,44

Quick Ratio

Units

0,08

0,06

0,00

0,02

COMPOSITION ON SOURCE

 

 

 

 

 

Net Short-term indebtedness

Units

0,58

0,55

0,13

1,74

Self Financing Ratio

Units

0,35

0,35

0,65

0,29

Capital protection Ratio

Units

0,16

0,07

0,00

0,64

Liabilities consolidation quotient

Units

1,17

1,39

2,99

0,22

Financing

Units

1,72

1,67

0,53

2,30

Permanent Indebtedness Ratio

Units

0,68

0,70

0,91

0,46

M/L term Debts Ratio

Units

0,33

0,35

0,26

0,11

Net Financial Indebtedness Ratio

Units

0,64

0,75

0,40

0,49

CORRELATION

 

 

 

 

 

Fixed assets ratio

Units

1,40

1,50

0,93

1,63

Current ratio

Units

1,79

2,11

0,15

1,32

Acid Test Ratio-Liquidity Ratio

Units

1,20

1,36

0,15

0,86

Structure's primary quotient

Units

0,72

0,75

0,66

1,05

Treasury's primary quotient

Units

0,28

0,22

0,02

0,04

Rate of indebtedness ( Leverage )

%

285,74

284,93

153,31

349,01

Current Capital ( net )

Value

99.284.201

122.735.577

-14.211.901

753.266

RETURN

 

 

 

 

 

Return on Sales

%

5,88

10,04

n.c.

5,13

Return on Equity - Net- ( R.O.E. )

%

0,13

9,85

- 3,02

7,27

Return on Equity - Gross - ( R.O.E. )

%

2,80

19,09

- 4,17

15,95

Return on Investment ( R.O.I. )

%

2,97

9,65

- 0,19

5,36

Return/ Sales

%

4,87

12,64

n.c.

5,57

Extra Management revenues/charges incid.

%

1,58

35,80

n.c.

42,11

Cash Flow

Value

16.014.135

33.999.516

-3.696.713

344.143

Operating Profit

Value

13.244.231

42.794.368

-364.623

359.007

Gross Operating Margin

Value

29.072.190

61.564.725

-254.703

705.726

MANAGEMENT

 

 

 

 

 

Credits to clients average term

Days

139,44

112,97

n.c.

101,37

Debts to suppliers average term

Days

165,00

142,20

14.042,29

115,52

Average stock waiting period

Days

97,68

88,49

n.c.

80,62

Rate of capital employed return ( Turnover )

Units

0,61

0,76

n.c.

1,07

Rate of stock return

Units

3,69

4,07

n.c.

4,40

Labour cost incidence

%

14,51

12,46

n.c.

16,91

Net financial revenues/ charges incidence

%

- 3,04

- 3,84

n.c.

- 1,19

Labour cost on purchasing expenses

%

15,25

14,54

n.c.

17,25

Short-term financing charges

%

3,10

5,11

7,34

2,71

Capital on hand

%

163,57

130,95

n.c.

93,00

Sales pro employee

Value

220.593

474.894

 

223.919

Labour cost pro employee

Value

32.003

59.158

 

35.625

 

 

Credit Opinion

250.000Eur.

 

 

SOURCES

 

Our Company collects data from public registers, lists, archives or contained in Acts and/or documents (held by the National Chamber of Commerce or Immovables Territorial Agency), users, reporters or however generally accessible (for example, from categorical lists, statistical institutes, press reports and from public inspection internet sites).

 

The present report is supplied for Your exclusive use and is bond to the general conditions of the contract. Personal Data collection and treatment, reported, are conform to our company's activities and to Your mandate conferred to us by Your request, for the purposes in relation to Marketing Management, Sales and Monetary Administration. It does not contain, nor could contain, information cancelled by a justified opposition right.

 

 

Market / Territory Data

 

Population living in the province

:

510.505

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expences average in the region (in Eur.) :

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

Sector Data

 

The values are calculated on a base of 918 significant companies.

 

The companies cash their credits on an average of 101 dd.

The average duration of suppliers debts is about 115 dd.

The sector's profitability is on an average of 5,13%.

The labour cost affects the turnover in the measure of 16,91%.

Goods are held in stock in a range of 80 dd.

The difference between the sales volume and the resources used to realize it is about 1,07.

The employees costs represent the 17,25% of the production costs.

 

Statistical Detrimental Data

 

The area is statistically considered moderately risky.

In the region 50.886 protested subjects are found; in the province they count to 2.343.

The insolvency index for the region is 0,55, , while for the province it is 0,46.

Total Bankrupt companies in the province : 986.

Total Bankrupt companies in the region : 39.612.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.48

UK Pound

1

Rs.84.65

Euro

1

Rs.69.25

 

 

INFORMATION DETAILS

 

Report Prepared by :

PDT

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.